Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.68% first-year return on $65,940 initial cash invested.
-2.68%
Cash On Cash
5.97%
Cap Rate
0.98
DSCR
$2,272
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,272 income − $2,419 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,272
Total Expenses
$2,419
Mortgage P&I
70%
$1,594
Property Taxes
6%
$129
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0